A company has an EBIT of $3,715 in perpetuity. The unlevered cost of capital is 14.30%, and there are 20,570 common shares outstanding. The company is considering issuing $8,160 in new bonds at par to add financial leverage. The proceeds of the debt issue will be used to repurchase equity. The YTM of the new debt is 9.45% and the tax rate is 26%. What is the weighted average cost of capital after the restructuring?
Question 12 options:
12.56% |
|
12.88% |
|
13.20% |
|
13.52% |
|
13.84% |
WACC after restructuring | ||||||
Value of Unlevered firm = | ||||||
EBIT*(1-Tax)/Re(levered) | ||||||
EBIT = | 3715 | |||||
Tax rate = | 26% | |||||
Re = | 14.30% | |||||
Value of UnLevered firm = | 19224.48 | |||||
Value of levered firm = | 21346.08 | |||||
19224.48*+8160 | ||||||
Debt to borrow = | 8160 | |||||
YTM on debt = | 9.45% | |||||
RE = | 14.3%+(14.3%-9.45%)*(8160/(21346.08-8160)*(1-26%) | |||||
16.52% | ||||||
Computation of WACC | ||||||
Source | Weight | Cost | WACC | |||
Debt | 38.23% | 6.99% | 2.67% | |||
equity | 61.77% | 16.52% | 10.21% | |||
12.88% | ||||||
answer = | 12.88% | |||||
Get Answers For Free
Most questions answered within 1 hours.